| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 119.00 | | 119.00 | 119.00 |
BJ TOTAL (I) | 25 071 055.00 | | 25 071 055.00 | 25 071 055.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 292 585.00 | | 292 585.00 | 292 585.00 |
CH Prepaid expenses | 143.00 | | 143.00 | 143.00 |
CJ TOTAL (II) | 292 728.00 | | 292 728.00 | 292 728.00 |
CO Grand total (0 to V) | 25 363 783.00 | | 25 363 783.00 | 25 363 783.00 |
CU Other investments | 25 070 936.00 | | 25 070 936.00 | 25 070 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 001 000.00 | 26 001 000.00 | | 26 001 000.00 |
DH Retained earnings | -419 139.00 | | | -419 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -330 137.00 | -419 139.00 | | -330 137.00 |
DK Regulated provisions | 29 191.00 | 15 003.00 | | 29 191.00 |
DL TOTAL (I) | 25 280 915.00 | 25 596 864.00 | | 25 280 915.00 |
DX Trade payables and related accounts | 82 868.00 | 204 622.00 | | 82 868.00 |
EA Other liabilities | | 225.00 | | |
EC TOTAL (IV) | 82 868.00 | 204 847.00 | | 82 868.00 |
EE Grand total (I to V) | 25 363 783.00 | 25 801 711.00 | | 25 363 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 315 949.00 | |
GF Total Operating Expenses (II) | | | 315 949.00 | |
GG - OPERATING RESULT (I - II) | | | -315 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -315 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 14 187.00 | 15 003.00 | | 14 187.00 |
HH Total exceptional expenses (VIII) | 14 187.00 | 15 003.00 | | 14 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 187.00 | -15 003.00 | | -14 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 330 137.00 | 419 139.00 | | 330 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -330 137.00 | -419 139.00 | | -330 137.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 25 071 055.00 | | | 25 071 055.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 071 055.00 | |
I4 DECREASES Grand Total | | | 25 071 055.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 071 055.00 | | | 25 071 055.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 003.00 | 14 187.00 | | 15 003.00 |
7C Grand total | 15 003.00 | 14 187.00 | | 15 003.00 |
UJ - Exceptional | | 14 187.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 82 868.00 | 82 868.00 | | 82 868.00 |
UT Other financial assets | 119.00 | | 119.00 | 119.00 |
VS Prepaid expenses | 143.00 | 143.00 | | 143.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262.00 | 143.00 | 119.00 | 262.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 868.00 | 82 868.00 | | 82 868.00 |
